|
Revenue
|
0.78M | 0.72M | 1.15M | 1.16M | 0.98M | 1.08M | 1.13M | 1.86M | 1.26M | 0.56M | 0.93M | 1.18M | 0.82M | 1.19M | 0.63M | 0.96M | 1.01M | 0.83M | 1.25M | 1.62M | 1.65M | 1.81M | 2.28M | 2.47M | 2.61M | 2.93M | -7.51M | 3.12M | 2.48M | 3.52M | 3.72M | 4.03M | 3.41M | 4.57M | 4.28M | 5.03M | 5.20M | 5.15M | 5.17M | 5.43M | 5.95M | 5.76M | 6.81M | 7.64M | 7.86M | 8.12M | 7.77M | 8.48M | 9.21M | 8.86M |
|
Cost of Revenue
|
0.08M | 0.03M | 0.31M | 0.24M | 0.10M | 0.16M | 0.13M | 0.16M | 0.23M | 0.30M | 0.37M | 0.53M | 0.35M | 0.58M | 0.32M | 0.68M | 0.39M | 0.39M | 0.56M | 0.96M | 0.93M | 0.76M | 0.88M | 1.04M | 1.14M | 1.06M | 1.51M | 1.30M | 1.12M | 0.90M | 2.75M | 1.57M | 1.59M | 1.81M | 2.16M | 2.02M | 2.39M | 2.42M | 2.53M | 2.93M | 3.47M | 2.84M | 3.35M | 3.29M | 3.83M | 3.55M | 3.81M | 3.83M | 4.02M | 3.84M |
|
Gross Profit
|
0.69M | 0.69M | 0.85M | 0.93M | 0.88M | 0.93M | 1.00M | 1.70M | 1.04M | 0.27M | 0.56M | 0.64M | 0.47M | 0.61M | 0.32M | 0.28M | 0.62M | 0.43M | 0.69M | 0.66M | 0.72M | 1.04M | 1.40M | 1.43M | 1.46M | 1.86M | -9.02M | 1.82M | 1.68M | 2.62M | 2.64M | 2.61M | 2.27M | 3.04M | 3.18M | 3.23M | 3.25M | 3.68M | 3.37M | 3.20M | 3.13M | 3.27M | 4.01M | 4.53M | 4.99M | 4.85M | 4.76M | 5.13M | 5.56M | 5.60M |
|
Research & Development
|
1.17M | 1.06M | 0.91M | 1.12M | 0.69M | 0.49M | 0.57M | 0.74M | 0.77M | 0.74M | 0.73M | 0.68M | 0.82M | 0.90M | 0.87M | 0.71M | 0.53M | 0.43M | 0.48M | 0.55M | 0.67M | 0.62M | 0.48M | 0.58M | 0.70M | 0.76M | 0.77M | 0.82M | 0.81M | 1.21M | 1.83M | 1.56M | 2.11M | 2.60M | 3.07M | 2.90M | 2.41M | 2.65M | 2.93M | 3.02M | 3.60M | 2.43M | 2.65M | 2.62M | 3.12M | 3.31M | 3.33M | 3.38M | 3.83M | 3.45M |
|
Selling, General & Administrative
|
1.24M | 1.11M | 1.37M | 1.12M | 1.34M | 1.80M | 1.44M | 1.44M | 1.63M | 1.70M | 1.70M | 2.03M | 1.80M | 1.93M | 2.06M | 2.25M | 2.29M | 2.19M | 2.13M | 0.95M | 1.09M | 1.08M | 1.21M | 0.93M | 1.03M | 1.03M | 1.31M | 1.28M | 1.21M | 1.37M | 1.26M | 1.66M | 1.98M | 2.44M | 1.94M | 2.18M | 2.66M | 2.40M | 2.38M | 2.96M | 3.18M | 2.90M | 2.72M | 2.83M | 2.76M | 3.14M | 3.27M | 4.08M | 3.39M | 3.59M |
|
Restructuring Costs
|
| | | | | | | | | | | | | | | | 0.75M | 0.50M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Operating Expenses
|
0.08M | 0.03M | 0.31M | 0.24M | 0.10M | 0.88M | | | 0.23M | 0.30M | 0.37M | 0.53M | 4.34M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Operating Expenses
|
2.48M | 2.19M | 2.59M | 2.48M | 2.13M | 1.56M | 2.15M | 2.34M | 2.63M | 2.74M | 2.79M | 3.24M | 2.62M | 2.83M | 2.94M | 2.95M | 3.57M | 3.11M | 2.61M | 1.50M | 1.75M | 1.70M | 1.69M | 1.52M | 1.73M | 1.79M | 2.08M | 2.09M | 2.03M | 2.58M | 3.08M | 3.22M | 4.09M | 5.04M | 5.01M | 5.08M | 5.07M | 5.05M | 5.30M | 5.98M | 6.78M | 5.33M | 5.37M | 5.45M | 5.88M | 6.46M | 6.61M | 7.46M | 7.22M | 7.04M |
|
Operating Income
|
-1.71M | -1.47M | -1.43M | -1.31M | -1.15M | -0.48M | -1.02M | -0.48M | -1.37M | -2.18M | -1.86M | -2.07M | 2.19M | -2.22M | -2.62M | -2.68M | -2.94M | -2.68M | -1.93M | -1.43M | -1.64M | -1.21M | -0.98M | -0.97M | -1.29M | -0.91M | -1.42M | -1.21M | -1.48M | -1.27M | -2.27M | -2.18M | -3.41M | -3.80M | -3.98M | -3.86M | -4.20M | -3.79M | -4.47M | -5.71M | -7.13M | -4.90M | -4.71M | -4.22M | -4.72M | -5.16M | -5.65M | -6.16M | -5.68M | -5.28M |
|
EBIT
|
-1.71M | -1.47M | -1.43M | -1.31M | -1.15M | -0.48M | -1.02M | -0.48M | -1.37M | -2.18M | -1.86M | -2.07M | 2.19M | -2.22M | -2.62M | -2.68M | -2.94M | -2.68M | -1.93M | -1.43M | -1.64M | -1.21M | -0.98M | -0.97M | -1.29M | -0.91M | -1.42M | -1.21M | -1.48M | -1.27M | -2.27M | -2.18M | -3.41M | -3.80M | -3.98M | -3.86M | -4.20M | -3.79M | -4.47M | -5.71M | -7.13M | -4.90M | -4.71M | -4.22M | -4.72M | -5.16M | -5.65M | -6.16M | -5.68M | -5.28M |
|
Interest & Investment Income
|
0.00M | 0.00M | 425.00 | 263.00 | 0.00M | 0.00M | 0.01M | 0.00M | 0.01M | 0.01M | 0.01M | 0.00M | 0.00M | 0.00M | 0.00M | 0.00M | 0.01M | 0.00M | 0.00M | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other Non Operating Income
|
-0.00M | -491.00 | 480.00 | 0.11M | 0.00M | -0.03M | -1.67M | 1.52M | 1.62M | 0.96M | -1.25M | 0.36M | 0.48M | 0.88M | -0.78M | 0.97M | -0.78M | -0.19M | 1.95M | 0.03M | 0.01M | 0.02M | | 0.01M | 0.00M | 728.00 | 900.00 | -0.00M | 0.01M | -0.01M | 0.89M | -0.03M | -0.10M | 0.06M | -0.00M | 0.01M | -0.01M | -0.03M | | -0.01M | -0.00M | -0.01M | -0.00M | -0.03M | 0.01M | -0.01M | -0.01M | 0.00M | -0.05M | -0.06M |
|
Non Operating Income
|
-0.00M | -491.00 | 480.00 | 0.11M | 0.00M | -0.03M | 0.00M | -340.00 | 0.37M | -0.01M | 0.04M | -0.35M | 0.10M | 0.03M | 0.04M | 0.01M | 0.08M | 0.12M | 0.05M | -794.00 | -87.00 | 0.00M | -920.00 | 0.01M | 0.00M | 728.00 | 900.00 | -0.00M | 0.01M | -0.01M | 0.89M | -0.03M | -0.10M | 0.06M | -0.00M | 0.01M | -0.01M | -0.03M | | -0.01M | -0.00M | -0.01M | -0.00M | -0.03M | 0.01M | -0.01M | -0.01M | 0.00M | -0.05M | -0.06M |
|
EBT
|
-2.25M | -2.07M | -2.14M | -1.96M | -3.48M | -0.57M | -1.10M | -0.56M | -2.72M | -2.30M | -1.98M | -2.06M | 2.04M | -2.49M | -2.90M | -2.97M | -3.25M | -2.99M | -2.24M | -1.67M | -1.88M | -1.45M | -1.22M | -1.23M | -1.55M | -1.12M | -1.65M | -2.05M | -1.67M | -1.47M | -2.47M | -2.51M | -3.65M | -3.80M | -3.98M | -3.97M | -4.29M | -3.79M | -4.47M | -5.71M | -7.13M | -4.90M | -4.71M | -4.13M | -4.39M | -4.96M | -5.65M | -6.01M | -5.81M | -5.88M |
|
Tax Provisions
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 0.01M | 0.01M | 0.01M | | 0.02M | 0.03M | 0.01M |
|
Profit After Tax
|
2.25M | -2.07M | -2.14M | -1.86M | -3.47M | -0.60M | -2.76M | 0.96M | -0.82M | -1.35M | -3.19M | -1.72M | 2.63M | -1.59M | -3.65M | -1.91M | -3.95M | -3.06M | -0.25M | -1.64M | -1.88M | -1.43M | -1.22M | -1.22M | -1.55M | -1.12M | -1.65M | -2.06M | -1.66M | -1.48M | -1.58M | -2.54M | -3.74M | -3.98M | -4.15M | -3.96M | -4.30M | -3.79M | -4.38M | -5.61M | -7.05M | -4.81M | -4.62M | -4.15M | -4.41M | -4.97M | -5.39M | -6.03M | -5.84M | -5.89M |
|
Income from Continuing Operations
|
-2.25M | -2.07M | -2.14M | -1.96M | -3.48M | -0.57M | -1.10M | -0.56M | -2.72M | -2.30M | -1.98M | -2.06M | 2.04M | -2.49M | -2.90M | -2.97M | -3.25M | -2.99M | -2.24M | -1.67M | -1.88M | -1.45M | -1.22M | -1.23M | -1.55M | -1.12M | -1.65M | -2.05M | -1.67M | -1.47M | -2.47M | -2.51M | -3.65M | -3.80M | -3.98M | -3.97M | -4.29M | -3.79M | -4.47M | -5.71M | -7.13M | -4.90M | -4.71M | -4.15M | -4.41M | -4.97M | -5.65M | -6.03M | -5.84M | -5.89M |
|
Consolidated Net Income
|
-2.25M | -2.07M | -2.14M | -1.96M | -3.48M | -0.57M | -1.10M | -0.56M | -2.72M | -2.30M | -1.98M | -2.06M | 2.04M | -2.49M | -2.90M | -2.97M | -3.25M | -2.99M | -2.24M | -1.67M | -1.88M | -1.45M | -1.22M | -1.23M | -1.55M | -1.12M | -1.65M | -2.05M | -1.67M | -1.47M | -2.47M | -2.51M | -3.65M | -3.80M | -3.98M | -3.97M | -4.29M | -3.79M | -4.47M | -5.71M | -7.13M | -4.90M | -4.71M | -4.15M | -4.41M | -4.97M | -5.65M | -6.03M | -5.84M | -5.89M |
|
Income towards Parent Company
|
-2.25M | -2.07M | -2.14M | -1.96M | -3.48M | -0.57M | -1.10M | -0.56M | -2.72M | -2.30M | -1.98M | -2.06M | 2.04M | -2.49M | -2.90M | -2.97M | -3.25M | -2.99M | -2.24M | -1.67M | -1.88M | -1.45M | -1.22M | -1.23M | -1.55M | -1.12M | -1.65M | -2.05M | -1.67M | -1.47M | -2.47M | -2.51M | -3.65M | -3.80M | -3.98M | -3.97M | -4.29M | -3.79M | -4.47M | -5.71M | -7.13M | -4.90M | -4.71M | -4.15M | -4.41M | -4.97M | -5.65M | -6.03M | -5.84M | -5.89M |
|
Net Income towards Common Stockholders
|
-2.25M | -2.07M | -2.14M | -1.96M | -3.48M | -0.57M | -1.10M | -0.56M | -2.72M | -2.30M | -1.98M | -2.06M | 2.04M | -2.49M | -2.90M | -2.97M | -3.25M | -2.99M | -2.24M | -1.67M | -1.88M | -1.45M | -1.22M | -1.23M | -1.55M | -1.12M | -1.65M | -2.05M | -1.67M | -1.47M | -2.47M | -2.51M | -3.65M | -3.80M | -3.98M | -3.97M | -4.29M | -3.79M | -4.47M | -5.71M | -7.13M | -4.90M | -4.71M | -4.15M | -4.41M | -4.97M | -5.65M | -6.03M | -5.84M | -5.89M |
|
EPS (Basic)
|
-0.14 | -0.13 | -0.13 | -0.12 | -0.14 | -0.01 | -0.06 | -0.01 | -0.02 | -0.02 | -0.05 | -0.04 | 0.04 | -0.03 | -0.05 | -0.05 | -0.05 | -1.64 | -0.13 | -0.15 | -0.17 | -0.13 | -0.11 | -0.11 | -0.13 | -0.08 | -0.13 | -0.13 | -0.11 | -90.00 | 329.57 | -0.13 | -0.17 | -0.18 | -0.19 | -0.17 | -0.18 | -0.15 | -0.18 | -0.23 | -0.29 | -0.20 | -0.19 | -0.16 | -0.16 | -0.18 | -0.21 | -0.22 | -0.21 | -0.21 |
|
EPS (Weighted Average and Diluted)
|
-0.02M | | | | -0.14 | | | | -0.02 | -0.02 | | | 0.04 | -0.03 | | | -0.04 | -0.04 | | | | | | | | | | | | | | -0.13 | -0.17 | -0.18 | -0.19 | -0.17 | -0.18 | -0.15 | -0.18 | -0.23 | -0.29 | -0.20 | -0.19 | -0.16 | -0.16 | -0.18 | -0.21 | -0.22 | -0.21 | -0.21 |
|
Shares Outstanding (Weighted Average)
|
15.86M | 15.86M | 16.04M | 15.96M | 25.19M | 40.60M | 47.53M | 40.37M | 54.86M | 57.38M | 58.25M | 57.26M | 58.72M | 58.92M | 58.96M | 59.24M | 74.84M | 1.87M | 1.87M | 10.74M | 10.96M | 11.01M | 10.93M | 11.04M | 12.30M | 14.05M | 13.16M | 15.44M | 15.50M | 15.72M | 15.85M | 18.85M | 21.52M | 22.52M | 20.73M | 23.68M | 23.99M | 24.50M | 24.18M | 24.58M | 24.58M | 24.63M | 24.61M | 25.45M | 27.47M | 27.59M | 27.03M | 27.72M | 28.26M | 28.43M |
|
Shares Outstanding (Diluted Average)
|
140.00 | | | | 25.19M | | | | 54.86M | 57.38M | | | 61.25M | 60.60M | | | 74.84M | 74.84M | | | | | | | | | | | | | | 18.85M | 21.52M | 22.52M | 20.73M | 23.68M | 23.99M | 24.50M | 24.18M | 24.58M | 24.58M | 24.63M | 24.61M | 25.45M | 27.47M | 27.59M | 27.03M | 27.72M | 28.26M | 28.43M |
|
EBITDA
|
-1.71M | -1.47M | -1.43M | -1.31M | -1.15M | -0.48M | -1.02M | -0.48M | -1.37M | -2.18M | -1.86M | -2.07M | 2.19M | -2.22M | -2.62M | -2.68M | -2.94M | -2.68M | -1.93M | -1.43M | -1.64M | -1.21M | -0.98M | -0.97M | -1.29M | -0.91M | -1.42M | -1.21M | -1.48M | -1.27M | -2.27M | -2.18M | -3.41M | -3.80M | -3.98M | -3.86M | -4.20M | -3.79M | -4.47M | -5.71M | -7.13M | -4.90M | -4.71M | -4.22M | -4.72M | -5.16M | -5.65M | -6.16M | -5.68M | -5.28M |
|
Interest Expenses
|
0.54M | 0.60M | 0.71M | 0.65M | 2.33M | 0.10M | 0.09M | 0.09M | 1.36M | 0.13M | 0.13M | | 0.15M | 0.28M | 0.29M | 0.29M | 0.31M | 0.31M | 0.32M | 0.25M | 0.25M | 0.25M | 0.24M | 0.25M | 0.26M | 0.21M | 0.23M | 0.84M | 0.20M | 0.20M | 0.20M | 0.33M | 0.24M | | | 0.11M | 0.09M | | | | | | | | | | | | | |
|
Tax Rate
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | -0.36% | -0.34% | -0.28% | | -0.30% | -0.43% | -0.14% |